The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥489.07Fair value¥1,536.66Bull¥2,117.20
FairClose
52-week traded range
52W low ¥1,363.0052W high ¥1,620.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Youji Corporation closed at ¥1,498.00, 2.5% below the consensus fair value of ¥1,536.66 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 14.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,673.68
+11.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,557.95
+4.0%
√(22.5 × EPS × BVPS)
EPS=105.86, BVPS=1019.05
P/E Fair Value
¥2,117.20
+41.3%
EPS × 20x (sector P/E)
EPS=105.86, Sector P/E=20x
Peter Lynch (PEG)
¥489.07
-67.4%
EPS × Growth% (PEG = 1 is fair)
EPS=105.86, g=4.6%
EV/EBITDA
¥1,553.34
+3.7%
(EBITDA × 12.3x − Net Debt) ÷ Shares
EBITDA=1.36B
Dividend Discount (DDM)
¥506.87
-66.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26.07, r=10%, g=4.6%
Book Value (P/B)
¥1,170.58
-21.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1019.05, ROE=10.8%, g=4.6%, r=10%
Reverse DCF
¥1,498.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: 4.6%
Margin of Safety
¥1,337.21
-10.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1782.94, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.